Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.23% first-year return on $308k initial cash invested.
-23.23%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$5,665
Rent
-$5,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,665
Total Expenses
$11,620
Mortgage P&I
131%
$7,408
Property Taxes
39%
$2,227
Home Insurance
9%
$513
HOA
0%
$0
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0